HomeMy WebLinkAboutITEM VIII-A-2a*
/CITY OFw **
~'-1UBUI~.1~I AGENDA BILL APPROVAL FORM
`" WASHINGTON
Agenda Subject: Date:
Ordinance No. 6103 June 27, 2007
Department: Attachments: Budget Impact:
Finance Ordinance No. 6103 and Schedule $26,792,271
~~A.,
Administrative Recommendation:
City Council introduce and adopt Ordinance No. 6103
Background Summary:
Ordinance No. 6103 amends Ordinance No. 6092, which amends the 2007-2008 Biennial Budget, which
was originally adopted on Ordinance No. 6066, and h as been amended by Ordinance No. 6086. This
current Ordinance No. 6103 is for additional appropriations in various funds.
N0702-3
F3.21
Reviewed by Council 8~ Committees: Reviewed by Departments & Divisions:
^ Arts Commission COUNCIL COMMITTEES: ^ Building ^ M&O
^ Airport ®Finance ^ Cemetery ^ Mayor
^ Hearing Examiner ^ Municipal Serv. ®Finance ^ Parks
^ Human Services ^ Planning & CD ^ Fire ^ Planning
^ Park Board ^Public Works ^ Legal ^ Police
^ Planning Comm. ^ Other ^Public Works ^ Human Resources
^ Information Services
Action:
Committee Approval: ^Yes ^No
Council Approval: ^Yes ^No Call for Public Hearing _/_/_
Referred to Until _/ _/_
Tabled Until _/ _/_
Councilmember: Backus Staff: Coleman
Meetin Date: Jul 2, 2007 Item Number: VIII.A.2
AUBU~.N '~ MoI~E THAN Y4tJ IMAGINED
ORDINANCE NO. 6 1 0 3
AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF
AUBURN, WASHINGTON, AMENDING ORDINANCE NO.
6066, THE 2007-2008 BIENNIAL BUDGET ORDINANCE AS
AMENDED BY ORDINANCE NO. 6086 AND ORDINANCE NO.
6092 AUTHORIZING AMENDMENT TO THE CITY OF
AUBURN 2007-2008 BUDGET AS SET FORTH IN
SCHEDULE "A"
WHEREAS, the Auburn City Council at its regular meeting of December 4,
2006, adopted Ordinance No. 6066 which adopted the City of Auburn 2007-2008
Biennial budget; and
WHEREAS, the Auburn City Council at its regular meeting of March 19,
2007 adopted Ordinance No. 6086 which amended Ordinance No. 6066 which
adopted the City of Auburn 2007 - 2008 Biennial budget; and
WHEREAS, the Auburn City Council at its regular meeting of April 16, 2007
adopted Ordinance No. 6092 which amended Ordinance No. 6086, and
WHEREAS, the City of Auburn deems it necessary to appropriate additional
funds to the various funds of the 2007 budget;
WHEREAS, this Ordinance has been approved by one more than the
majority of all councilpersons in accordance with RCW 35A.34.200.
NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF AUBURN,
WASHINGTON DO ORDAIN AS FOLLOWS:
Section 1. Amendment of the 2007-2008 Biennial Budget. The 2007-
2008 Biennial Budget of the City of Auburn is amended pursuant to Chapter 35A.34
RCW, to reflect the revenues and expenditures as shown on Schedule "A" attached
hereto and incorporated herein by reference. The Mayor of the City of Auburn,
Ordinance No. 6103
June 25, 2007
Page 1 of 3
Washington is hereby authorized to utilize revenue and expenditure amounts
shown on said Schedule "A". A copy of said Schedule "A" is on file with the City
Clerk and available for public inspection.
Section 2. Severability. If any provision of this Ordinance or the
application thereof to any person or circumstance is held to be invalid, the
remainder of such code, ordinance or regulation or the application thereof to other
person or circumstance shall not be affected.
Section 3. Implementation. The Mayor is hereby authorized to
implement such administrative procedures as may be necessary to carry out the
directives of this legislation.
Section 4. Effective Date. This Ordinance shall take effect and be in
force five (5) days from and after its passage, approval and publication as provided
by law.
INTRODUCED:
PASSED:
APPROVED:
PETER B. LEWIS, MAYOR
ATTEST:
Danielle E. Daskam
City Clerk
-------------------------
Ordinance No. 6103
June 25, 2007
Page 2 of 3
PUBLISHED:
Ordinance No. 6103
June 25, 2007
Page 3 of 3
CITY OF AUBURN
2007 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #3 Ordinance
CURRENT REQUESTED REVISED BUDGET
ACCOUNT#/DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
GENERAL FUND 001:
REVENUE:
State FEMA Grant - 23,900 23,900 WA State FEMA grant for 2006 Flooding/
State of Emergency Res #4187 on 5/11ro7
Fire Insurance Premium Tax 55,000 5.200 9 60.200 Adjust Estimate for Actual Receipts
Interlocal Grant - 20,000 1 20,000 King Conservation District Grant for Mill
Creek Restoration -Res #4181 5/23ro7
Recreational Classes 480,000 75,000 2 555.000 Increase Revenue
Contributions 63,200 100,000 3 163.200 CF Wallmart Community Contribution
Miscellaneous Revenue - 25,000 4 25,000 MIT fee for substandard signal poles at new
Bingo Hall
Designated Fund Balance 529,025 (216,900) 312,125 Adjust to Actual Fund Balance
Undesignated Fund Balance 10 183 100 3 953 103 14,136,203 Adjust to Actual Fund Balance
CHANGE IN REVENUE 3,985,303 3,985,303
EXPENDITURES:
Human Resources
Salaries 310,400 1,900 312,300 Additional .5 FTE ReGass Part-Time
Probation Counselor to Full time Probation
Assistant
Planning
Salaries 22,800 39,200 62,000 PI- Property Manager
Benefits 6,900 11,800 18,700 PI- Property Manager
Small Tools 8 Minor Equipment - 4,500 4,500 PI-Computer, furniture and supplies for
Property Manager
Salaries 711,100 23,600 734,700 PI- Development Sva Specialist
Benefits 216,200 7,100 223,300 PI-Development Svcs Specialist
Small Tools & Minor Equipment 5,000 4,000 9,000 PI-Development Svcs Specialist Computer
& Furniture
Professional Services 210,500 25,000 Contract for Plaza /Promenade Design
75,000 Environmental Park District Plan
90,000 Development Code Update
50,000 450,500 Consultant for Airport surplus property
Fire 10,716,700 (10,716,700) 5 - ReGass Fire budget as Transfer Outto Fund
653 VRFA
Engineering
Salaries&Wages 1,505,700 33,600 1,539,300 PI-TreificOperations Technician
Benefits 456,200 10,100 466,300 PI-Traffic Operations Technician
Small Tools 8 Minor Equipment 56,900 25,000 4 Signal light equipment
200 62'100 PI-Traffic Operations Technician cell phone
Machinery & Equipment 12,200 24,000 24,000 PI-Traffic Operations Technician vehiGe
Construction Projects 85,000 7,000 92,000 Flashing Beacon Signs at school zone
Parks
Other Wages 194,300 35,000 2 229,300 Increase otherwages for Parks classes
Benefits 29,900 5,000 2 34,900 Increase benefits for Parks wages
Supplies-Rec Admin 11,000 5,000 2 16,000 Increase Rec Admin supplies
Supplies -Program 122,000 11,000 2 133,000 Increase supplies for Parks Gasses
Small Tools 8 Minor Equipment 13,000 3,000 2 16,000 Inc. Small tools for Park Rec Admin
Advertising 15,500 5,000 2 20,500 Increase Rec Admin Advertising
Rentals 8 Leases 6,000 6,000 2 12,000 Increase rental for Parks Gasses
Miscellaneous charges 26,500 5,000 2 31,500 Increase mist charges for Gasses
Professional Services 14,700 19,300 34,000 Increase for contract with KC for property
acquisition at Olson Farm
F/Budget2007\076A#3\Schedule A.XLS 1 06/28/0710:05 AM
CITY OF AUBURN
2007 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #3 Ordinance
CURRENT REQUESTED REVISED BUDGET
ACCOUNT#I DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
Non DepaRmental
Health Insurance 600,000 85,000
200,000 885,000
Salaries & Wages 134,400 (134,400)
Benefits 57,600 (57,600)
Operating Transfer Out 1,295,500 10,716,700 4
192,000 6
53,300 7 12,257,500
5,200 9 250,500
Capital Projects 159,100 100,000 3
20,000 1 278,100
Retiree Medical Payments to AWC
Retiree Medical Payments to AWC-Fire
Relief 8 Pension
ReGass Fire Retiree payout as Transfer Out
ReGass Fire Retiree payout as Transfer Oul
Transfer Fire Operating budget to VRFA
Transfer Fire Retiree payout to VRFA Fund
653
Transfer back to Fund 124 Fire Mitigation for
Healy Property
Transfer Fire Insurance Premium tax to Fund
611
CF Wallmart Community contribution far
multi service center/gateways per Res #4080
an oe/lsros
Mill Creek Restoration -Grant funded from
King Conservation Distdd -Res# 4181 on
5/23/07
CHANGE IN EXPENDITURES 989,800 989,800
Designated Ending Fund Balance 572,300 (216,900) 355,400 Adjust Ending Fund Balance
Undeaignated Ending fund balance 3,967,325 3,212,403 7,179,728 Adjust Ending Fund Balance
FUND 102 ARTERIAL STREET
REVENUES
Beginning Fund Balance 578,247 246,084 824,331 Adjust to actual Fund Balance
246,084
EXPENDITURES
Ending Fund Balance 210,747 246,084 456,831 Adjust Ending Fund Balance
246,084
FUND 103 LOCAL STREET
REVENUES
Beginning Fund Balance 46,520 175,638 222,158 Adjust to actual Fund Balance
175,638
EXPENDITURES
Ending Fund Balance 41,520 175,638 217,158 Adjust Ending Fund Balance
175,638
F/Budget2007\07BA#3\Schedule A.XLS 2 06/28/0710:05 AM
CITY OF AUBURN
2007 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #3 Ordinance
CURRENT REQUESTED REVISED BUDGET
ACCOUNT # I DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
FUND 104 HOTEUMOTEL TAX
REVENUES
Beginning Fund Balance 40,717 21,405 62,122 Adjust to actual Fund Balance
Hotel/Motel Excise Tax 60,000 10,000 70,000 Increase Hotel/Motel tax revenue
Investment Income 1,000 1,500 2,500 Increase Investment income
32,905
EXPENDITURES
Professional Services 70,000 30,300 100,300 Inc professional svcs expenditures
Ending Fund Balance 31,717 2,605 34,322 Adjust Ending Fund Balance
32,905
FUND 117 DRUG FORFEITURE
REVENUES
Beginning Fund Balance 542,245 387 542,632 Adjust to actual Fund Balance
387
EXPENDITURES
Ending Fund Balance 479,245 387 479,632 Adjust Ending Fund Balance
387
FUND 118 JUSTICE ASSISTANCE GRANT
REVENUES
Beginning Fund Balance 6,295 2,859 9,154 Adjust io actual Fund Balance
2,859
EXPENDITURES
Ending Fund Balance 6,295 2,859 9,154 Adjust Ending Fund Balance
2,859
FUND 119 COMMUNITY DEVELOPMENT BLOCK GRANT
REVENUES
Beginning Fund Balance 10,937 210 11,147 Adjust to actual Fund Balance
210
EXPENDITURES
Ending Fund Balance - 210 210 Adjust Ending Fund Balance
210
FUND 120 RECREATIONAL TRAILS
REVENUES
Beginning Fund Balance 24,724 273 24,997 Adjust to actual Fund Balance
273
EXPENDITURES
Ending Fund Balance 30,624 273 30,897 Adjust Ending Fund Balance
273
FUND 121 BUSINESS IMPROVEMENT AREA
REVENUES
Beginning Fund Balance 101 12,278 12,379 Adjust to actual Fund Balance
12,278
EXPENDITURES
Ending Fund Balance 101 12,278 12,379 Adjust Ending Fund Balance
12,278
FUND 122 CUMULATIVE RESERVE
REVENUES
Beginning Fund Balance 5,567,883 74,304 5,642,187 Adjust to actual Fund Balance
74,304
EXPENDITURES
Ending Fund Balance 4,595,983 74,304 4,670,287 Adjust Ending Fund Balance
74,304
F/Budget2007\07BA#3\Schedule A.XLS 3 06/28/0710:05 AM
CITY OF AUBURN
2007 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #3 Ordinance
CURRENT REQUESTED REVISED BUDGET
ACCOUNT # /DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
FUND 124 MITIGATION FEES
REVENUES
Operating Transferln 13,000 53,300 7 66,300
Designated Fund Balance 2,638,129 (241,177) 2,396,952
Undesignated Fund Balance 398,166 546,794 944,960
358,917
EXPENDITURES
Transfer Out-Fire Impact 240,400 8 240,400
Transfer Out-Fire Mitigation 345,000 127,900 8 472,900
Designated Ending Fund Balance 2,101,129 (605,077) 1,496,052
Undesignated Ending Fund Balance 468,166 595,694 1,063,860
358,917
FUND 125 PARKS 8 REC SPECIAL PROJECTS
REVENUES
Beginning Fund Balance 41,154 4,258 45,412
4,258
EXPENDITURES
Ending Fund Balance - 4,258 4,258
4,258
FUND 229 1998 GO LIBRARY BOND DEBT
REVENUES
Beginning Fund Balance 25,956 (584) 25,372
(584)
EXPENDITURES
Ending Fund Balance 37,656 (584) 37,072
(584)
FUND 249 LID GUARANTEE
REVENUES
Beginning Fund Balance 51,900 103 52,003
103
EXPENDITURES
Ending Fund Balance 43,400 103 43,503
103
FUND 321 PARK CONSTRUCTION
REVENUES
Beginning Fund Balance 938,371 276,253 1,214,624
Interlocal Grants-King County 3,132,800 136,000 3,268,800
412,253
EXPENDITURES
Construction Projects 6,048,100 136,000 6,184,100
Ending Fund Balance 94,971 276,253 371,224
412,253
FUND 328 CAPITAL IMPROVEMENT PROJECTS
REVENUES
Beginning Fund Balance 8,887,103 4,625,696 13,512,799
Sale oT Fixed Assets 1,600,000 1,200,000 2,800,000
5,825,696
EXPENDITURES
Construction Projects 394,500 36,300 430,800
Buildings 740,100 1,200,000 1,940,100
Construction Projects 320,000 180,000 500,000
Other Improvements 23,000 40,000 63,000
Ending Fund Balance 6,122,203 4,369,396 10,491,599
5,825,696
Transferfrom GF -Fire Mitigation
Adjust to actual Fund Balance
Adjust to actual Fund Balance
Transfer out to Fund 653 for Fire Station
Relocation project
Transfer out to Fund 653 for Fire Station
Relocation project
Adjust Ending Fund Balance
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust to actual Fund Balance
KC grant for White River Trail Extension
White River Trail Extension-CP0745 KC
grant funded
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Sale of property
Citywide Sidewalk Improvements CP0630
Property Acquisition
Increase Downtown Revitalization for
Heartland consulting services
Increase for Public Art at Golf Course
Adjust Ending Fund Balance
F/Budget2007\076A#3\Schedule A.XLS 4 06/28/0710:05 AM
CITY OF AUBURN
2007 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #3 Ordinance
CURRENT REQUESTED REVISED BUDGET
ACCOUNT#/DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
FUND 430 WATER
REVENUES
Beginning Fund Balance 8,646,492 977,474 9,623,966 Adjust to actual Working Capital
977,474
EXPENDITURES
Salaries 820,400 31,300 PI -Field Supervisor
23,900 PI -Maintenance Worker II w/CDL
Benefits 253,800 9,400 PI -Field Supervisor
7,200 270,400 PI -Maintenance Worker II w/CDL
Small Tools & Minor Equipment 92,000 3,700 266,900 PI -Computer, Fumiture and Cell phone for
Field Supervisor
Capital Equipment 72,300 24,000 24,000 PI -Vehice for Field Supervisor
Ending Fund Balance 5,961,492 877,974 6,839,466 Adjust Est. Ending Working Capital
977,474
FUND 437 SEWER
REVENUES
Beginning Fund Balance 11,588,450 810,875 12,399,325 Adjust to actual Working Capital
810,875
EXPENDITURES
Salaries 422,900 31,300 PI -Field Supervisor
23,900 478,100 PI -Maintenance Worker II w/CDL
Benefits 133,400 9,400 PI -Field Supervisor
7,200 150,000 PI -Maintenance Worker II w/CDL
Small Tools 8 Minor Equipment 28,200 3,700 146,500 PI -Computer, Fumiture and Cell phone for
Field Supervisor
Capital Equipment 122,800 24,000 24,000 PI -Vehicle for Field Supervisor
Ending Fund Balance 5,958,350 711,375 6,669,725 Adjust Est. Ending Working Capital
810,875
FUND 432 STORM DRAINAGE
REVENUES
Beginning Fund Balance 5,482,520 1,261,841 6,744,361 Adjust to actual Working Capital
1,261,841
EXPENDITURES
Ending Fund Balance 2,049,320 1,261,641 3,311,161 Adjust Est. Ending Working Capital
1,261,841
FUND 434 SOLID WASTE
REVENUES
Beginning Fund Balance 2,729,068 16,963 2,746,031 Adjust to actual Working Capital
16,963
EXPENDITURES
Professional Services 8,138,400 125,400 8,263,800 Increase forRST payment
15,500 8,279,300 Increase for Vactor Disposal costs
Ending Fund Balance 2 417 168 (123,937) 2,293,231 Adjust Est. Ending Working Capital
16,963
FUND 435 AIRPORT
REVENUES
Beginning Fund Balance 544,837 99,753 644,590 Adjust to actual Working Capital
99,753
EXPENDITURES
Ending Fund Balance 530,337 99,753 630,090 Adjust Est. Ending Working Capital
99,753
F/Budget2007\07BA#3\Schedule A.XLS 5 06/28/0710:05 AM
CITY OF AUBURN
2007 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #3 Ordinance
CURRENT REQUESTED REVISED BUDGET
ACCOUNT#I DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
FUND 436 CEMETERY
REVENUES
Beginning Fund Balance 659,757 (49,945) 609,812 Adjust to actual Working Capital
49,945
EXPENDITURES
Salaries 8 Wages 215,900 19,100 235,000 PI -Maintenance Worker I
Benefits 69,700 5,700 75,400 PI -Maintenance Worker I
Construction Projects 47,000 30,000 77,000 Additional Columbarium costs
Construction Projects-Bonds 327,400 2,700 330,100 AdjustCFforCemeteryproject-Bonds
Ending Fund Balance 372,257 (107,445) 264,812 Adjust Est. Ending Working Capital
(49,945)
FUND 437 GOLF
REVENUES
Long term debt - 4,504,223 4,504,223 Net change in restricted assets
437.382.100
Intergovernmental Loan proceeds - 150,000 150,000 Loan from Fund 328 far Golf Cart Purchase
per Res 4205
Beginning Fund Balance 4,708,487 (4,504,079) 204,408 Adjust to actual Working Capital
437.399.200
150,144
EXPENDITURES
Minor Equipment - 150,000 150,000 Golf Cart Purchase per Res 4205
Ending Fund Balance 106,987 144 107,131 Adjust Est. Ending Working Capital
150,144
FUND 438 COMMERCIAL RETAIL
REVENUES
Beginning Fund Balance 227,917 74,463 302,380 Adjust to actual Working Capital
74,463
EXPENDITURES
Ending Fund Balance 202,117 74,463 276,580 Adjust Est. Ending Working Capital
74,463
FUND5011NSURANCE
REVENUES
Beginning Fund Balance 2,623,799 118,818 2,742,617 Adjust to actual Working Capital
118,818
EXPENDITURES
Ending Fund Balance 2,555,799 118,818 2,674,617 Adjust Est. Ending Working Capital
118,818
FUND 5181NFORMATION SERVICES
REVENUES
Beginning Fund Balance 2,094,554 385,021 2,479,575 Adjust to actual Working Capital
385,021
EXPENDITURES
Ending Fund Balance 1,544,954 385,021 1,929,975 Adjust Est. Ending Working Capital
385,021
F/Budget2007\07BA#3\Schedule A.XLS 6 06/28/0710:05 AM
CITY OF AUBURN
2007 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #3 Ordinance
CURRENT REQUESTED REVISED BUDGET
ACCOUNT#I DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
FUND 550 EQUIPMENT RENTAL
REVENUES
Beginning Fund Balance 5,369,173 493,890 5,863,063
493,890
EXPENDITURES
Ending Fund Balance 3,967,173 493,890 4,461,063
493,890
FUND 611 FIRE RELIEF AND PENSION
REVENUES
Beginning Fund Balance 2,762,764 63,942 2,826,706
611.291.710
Transferln 55,000 5,200 9 60,200
69,142
EXPENDITURES
Health Insurance 200,000 (200,000) -
Ending Fund Balance 2,532,764 269,142 2,801,906
69.142
FUND 653 VALLEY REGIONAL FIRE AUTHORITY
REVENUES
Operating Transferln - 603,000 5
192,000 6 795,000
Operating Transfer In -Fire ImpacUMitigation - 368,300 8 368,300
Fees
Operating Transferln-Property Taxes - 9,800,200 5 9,800,200
Operating Transfer In -MIT Casino Emer Svc 313,500 5 313,500
11,277,000
EXPENDITURES
VRFA Operations - 10,716,700 5 10,716,700
Construction Projects 365,000 368,300 8 733,300
Salaries & Wages 134,400 134,400
Benefits 57,600 57,600
11,277,000
FUND 701 CEMETERY ENDOWED CARE
REVENUES
Beginning Reserved Fund Balance 1,157,093 75,256 1,232,349
Beginning Unreserved Fund Balance 287 832 (99,308) 188,524
(24 052)
EXPENDITURES
Designated Ending Fund Balance 1,212,093 75,256 1,267,349
Undesignated Ending Fund Balance 282 332 (99 308) 183,024
(24,052)
Total Revenue 26,792,271
Total Expenditures/Expenses 26,792,271
0
Adjust to actual Working Capital
Adjust Est. Ending Working Capital
Adjust to actual Fund Balance
Increase Transfer In from General Fund for
Fire Insurence Prevention Tax
Decrease budget for Retiree Medical
Payments to AWC-Fire Relief & Pension
Adjust Ending Fund Balance
Transfer In from Gen fund for VRFA
Transfer In from Gen fund for Retiree payout
Transfer In from fund 124 for Fire Station
Relocation project
Trensfer from General fund property taxes
Transfer from General fund MIT Casino
Emer Svc
Move budget from General Fund to VRFA
Confract for Fire Station Relocation
VRFA Retiree Payout
VRFA Retiree Payout
Adjust to actual Fund Balance
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust Ending Fund Balance
F/Budget2007\07BA#3\Schedule A.XLS 7 06/28/0710:05 AM